Previous Close | $72.41 |
Intrinsic Value | $0.84 |
Upside potential | -99% |
Data is not available at this time.
Silicon Motion Technology Corporation operates as a leading developer of NAND flash memory controllers and solid-state storage solutions, serving a global clientele in the semiconductor industry. The company specializes in high-performance controllers for SSDs, embedded storage, and removable storage products, catering to data centers, consumer electronics, and industrial applications. Its proprietary controller technology enhances the speed, reliability, and efficiency of flash storage, positioning it as a critical enabler for next-generation storage solutions. Silicon Motion maintains a strong foothold in the NAND flash ecosystem, collaborating with major NAND manufacturers and OEMs to integrate its controllers into a wide range of devices. The company’s revenue model is driven by licensing fees, royalties, and direct sales of controller chips, with a focus on high-growth segments like enterprise SSDs and automotive storage. Its market position is reinforced by deep technical expertise and long-standing relationships with key industry players, though it faces competition from larger semiconductor firms with broader product portfolios.
For FY 2024, Silicon Motion reported revenue of $803.6 million, with net income of $90.7 million, reflecting a net margin of approximately 11.3%. Diluted EPS stood at $10.76, demonstrating solid earnings power. Operating cash flow was $77.2 million, though capital expenditures of $44.4 million indicate ongoing investments in R&D and production capabilities. The company’s efficiency metrics suggest a balanced approach to growth and profitability.
Silicon Motion’s earnings power is underscored by its ability to generate consistent profits in a cyclical industry, with a focus on high-margin controller solutions. The absence of total debt and a cash reserve of $276.1 million highlight strong capital efficiency and financial flexibility. The company’s capital-light model, reliant on fabless manufacturing, allows it to allocate resources effectively toward innovation and shareholder returns.
The company maintains a robust balance sheet, with $276.1 million in cash and equivalents and no debt, reflecting a conservative financial strategy. This liquidity position provides ample cushion for operational needs and strategic initiatives. Shareholders’ equity is further supported by consistent profitability, reinforcing Silicon Motion’s financial stability in a competitive and capital-intensive industry.
Silicon Motion has demonstrated resilience in a volatile semiconductor market, with growth driven by demand for advanced storage solutions. The company’s dividend policy, evidenced by a $1.99 per share payout, signals confidence in its cash flow generation and commitment to returning capital to shareholders. Future growth may hinge on adoption of its controllers in emerging applications like AI and edge computing.
The market appears to value Silicon Motion’s niche expertise and profitability, though its valuation may reflect cyclical risks inherent to the semiconductor sector. Investors likely weigh its strong balance sheet and dividend yield against competitive pressures and reliance on NAND flash market dynamics. The company’s ability to innovate and maintain margins will be critical to sustaining investor confidence.
Silicon Motion’s strategic advantages lie in its specialized controller technology and fabless operating model, which reduce capital intensity while enabling rapid innovation. The outlook remains cautiously optimistic, with growth opportunities in enterprise storage and automotive markets. However, macroeconomic headwinds and supply chain volatility could pose challenges. The company’s focus on R&D and partnerships positions it to capitalize on long-term industry trends.
Company filings, CIK 0001329394
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |